[AUTOV] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 272.55%
YoY- 139.21%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 61,763 36,377 39,135 44,509 43,165 33,611 48,311 4.17%
PBT 5,700 1,137 -324 2,595 1,421 -3,223 1,549 24.22%
Tax -795 -701 -99 -803 -865 -490 -1,927 -13.70%
NP 4,905 436 -423 1,792 556 -3,713 -378 -
-
NP to SH 4,303 210 -450 1,330 556 -3,713 -378 -
-
Tax Rate 13.95% 61.65% - 30.94% 60.87% - 124.40% -
Total Cost 56,858 35,941 39,558 42,717 42,609 37,324 48,689 2.61%
-
Net Worth 30,094 19,188 1,499,276 13,800 8,705 7,160 6,277 29.82%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 30,094 19,188 1,499,276 13,800 8,705 7,160 6,277 29.82%
NOSH 58,311 48,297 4,810,000 43,125 39,749 40,000 26,265 14.20%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.94% 1.20% -1.08% 4.03% 1.29% -11.05% -0.78% -
ROE 14.30% 1.09% -0.03% 9.64% 6.39% -51.86% -6.02% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 105.92 75.32 0.81 103.21 108.59 84.03 183.93 -8.77%
EPS 7.38 0.43 -0.01 3.08 1.40 -9.28 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5161 0.3973 0.3117 0.32 0.219 0.179 0.239 13.67%
Adjusted Per Share Value based on latest NOSH - 43,125
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 103.79 61.13 65.76 74.79 72.53 56.48 81.18 4.17%
EPS 7.23 0.35 -0.76 2.23 0.93 -6.24 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5057 0.3224 25.1935 0.2319 0.1463 0.1203 0.1055 29.81%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.83 0.92 0.61 1.62 3.18 0.85 -
P/RPS 0.47 1.10 113.08 0.59 1.49 3.78 0.46 0.35%
P/EPS 6.78 190.89 -9,833.78 19.78 115.82 -34.26 -59.06 -
EY 14.76 0.52 -0.01 5.06 0.86 -2.92 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.09 2.95 1.91 7.40 17.77 3.56 -19.46%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 12/03/07 28/02/06 24/02/05 26/02/04 28/02/03 -
Price 0.50 0.79 0.95 0.69 1.41 2.95 0.70 -
P/RPS 0.47 1.05 116.76 0.67 1.30 3.51 0.38 3.60%
P/EPS 6.78 181.69 -10,154.44 22.37 100.80 -31.78 -48.64 -
EY 14.76 0.55 -0.01 4.47 0.99 -3.15 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.99 3.05 2.16 6.44 16.48 2.93 -16.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment